Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.68% first-year return on $99,228 initial cash invested.
-5.68%
Cash On Cash
5.04%
Cap Rate
0.84
DSCR
$3,730
Rent
-$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,730 income − $4,200 expenses = $470 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,228
Downpayment
20%
$77,360
Closing costs
1%
$3,868
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,730
Total Expenses
$4,200
Mortgage P&I
52%
$1,947
Property Taxes
9%
$327
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$932